Here is my background. I am a newbie investor who purchase first home about 5 years ago. Since that time I have acquired a total of 8 SFH in my area. All of the homes cashflow well, are located in good areas so that resale in the future shouldn't be an issue. I am cash-flowing fairly well considering my homes weren't in real bad shape. Mostly cosmetic repairs needed.
I have been looking for a multi for so long but I typically find them to be overpriced but they all go pending very quickly. Makes me scratch my head like I might be missing something. I have been evaluating this deal and I am curious on your thoughts.
Background on this deal. Owner has owned this since 2008 when he purchased this on contract. He has it listed for $115,000 a drop from his original list price of $125k. He lives on site in the two bedroom unit so I need to make assumptions on what that might rent for. All of the mechanicals are 10 years old and the metal roof is 1 year old. Siding is vinyl. so cap expenses should be minimal for some time.
He currently pays for electric, gas and water. The rub here is that the electrical meters are all separated but I believe most people don't realize this since it is not stated anywhere. I am thinking there is some opportunity here to slowly switch electrical into tenants names or to bill them for actual usage. Three units are completely separated and the fourth is metered to the house. If I adjust for three of the units paying their own electric than my approximate electrical usage drops to $2066 per year which increases cash flow to $5,248 annualy.
Here are my numbers as they currently stand: Assumes $700 mo for the owner occupied unit than 500, 550 and 350 monthly.
All tenants are on a month to month so I am not locked in with them so if they don't wish to pay their own electric I can move new tenants in.
|Purchase price:||$105,000||Down payment amount:||$21,000|
|Scheduled monthly income:||$2,100||Total out-of-pocket expenses:||$22,200|
|Other monthly income:||$0|
|Vacancy rate (%):||5.00%||Debt Service Calculations:|
|Number of Units||4||Blended rate:||5.500%|
|Financing information:||1st loan amount:||$84,000|
|Down payment (%):||20.00%||1st loan monthly payment:||$477|
|1st loan portion (%):||80.00%||2nd loan amount:||$0|
|2nd loan portion (%):||0.00%||2nd loan monthly payment:||$0|
|1st loan interest rate:||5.500%||Total annual debt service:||$5,723|
|1st loan term (yrs):||30|
|1st loan closing costs:||$1,200||Income and expenses:|
|2nd loan interest rate:||0.000%||Gross scheduled rental income:||$25,200|
|2nd loan term (yrs):||0||Gross other income:||$0|
|Amortization (yrs)||0||Total gross income:||$25,200|
|2nd loan closing costs:||$0.00||Less vacancy:||-$1,260|
|Total annual operating expenses:||-$15,114|
|Operating Expenses (annual):||Net Operating Income:||$8,826|
|Real estate taxes:||$2,300||Annual cash flow:||$3,103|
|Management fees:||$2,640||Rates and ratios:|
|Legal expenses:||Capitalization rate:||8.41%|
|Landscaping and snow removal:||$0||Debt service coverage ratio:||1.542|
|Maintenance and repairs:||$1,320|
|Reserves:||$528||Other Calculations (precise in one-loan scenarios):|
|Supplies:||Minimum desired DSCR:||1.2|
|Other:||$0||Purchase price to support minimum DSCR:||$134,935|
|Landlord paid utilities (annual):||Average Cap Rate Supported (based on local area):||9.6%|
|Water and sewer:||$2,052||MAXIMUM purchase price to support required Cap Rate||$84,730|
Hi @Rick Hernandez , I see a few places where I would be more conservative with your expenses. E.g. 10% for vacancy and 7.5% each for repairs and CapEx. I would also factor in some cash for initial repairs / improvements. There's always something that needs to be fixed / painted / upgraded when you buy a place.
That being said, there's no reason you can't have the tenants paying there own electric. I would deliver that letter on the day I closed.
What about the gas and water/sewer expenses? If there's only 1 boiler, you'll probably have to continue paying for heat and HW, but if you can charge back the water/sewer, that's another $2k/year.
Do all that and I think you could be ~$4k/year in cash flow or ~$84/door/month, which for me it way too low.
Base on the rent collected and the purchase price . You are more than 2% rule which is hard to find these day. Most I see is 1% rule which will make your purchase price around $200k. Depend on area, I would buy the deal today before someone else snap it. Good luck
As @Jaysen Medhurst mentioned, I would factor in some initial repairs/rehab work, which should subsequently allow you to increase rent. Since expenses won't increase by doing this, you've effectively increased the cash flow and the value of the property at the same time.
If you are happy with cash returns of 14% conservatively (I would be), and potentially higher depending on your ability to increase rents, snap it up.
@Dan Romnek Thanks for the feedback Dan.